For saleSingle family
$89,900
133 Maple Dr Unit 59
Mankato MN 56001
3 beds, 2 baths
133 Maple Dr Unit 59 is a 3 beds, 2 baths single family home for sale at $89,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,800/mo and returns $1,158/mo a month at a 22.1% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,800/mo
- Monthly cash flow
- $1,158/mo
- Cap rate
- 22.1%
- Cash-on-cash
- 77.3%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading